Nifty
Sensex
:
:
14617.85
48832.03
36.40 (0.25%)
28.35 (0.06%)

Aluminium & Aluminium Products

Rating :
53/99

BSE: 532234 | NSE: NATIONALUM

58.95
16-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  58.50
  •  60.50
  •  58.10
  •  58.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  36637198
  •  21816.34
  •  64.00
  •  26.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,997.82
  • 23.69
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,029.60
  • 2.54%
  • 1.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.28%
  • 4.25%
  • 15.85%
  • FII
  • DII
  • Others
  • 8.38%
  • 8.93%
  • 11.31%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.41
  • 4.44
  • -3.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.70
  • -12.65
  • -18.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -18.50
  • -29.38
  • -53.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.88
  • 18.51
  • 9.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.73
  • 1.01
  • 0.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.48
  • 5.16
  • 4.44

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
2,378.79
2,088.35
13.91%
2,374.89
2,363.55
0.48%
1,380.63
2,084.08
-33.75%
1,935.86
2,766.20
-30.02%
Expenses
1,944.92
2,054.01
-5.31%
2,099.02
2,331.39
-9.97%
1,251.56
1,869.72
-33.06%
1,727.49
2,248.65
-23.18%
EBITDA
433.87
34.34
1,163.45%
275.87
32.16
757.80%
129.07
214.36
-39.79%
208.37
517.55
-59.74%
EBIDTM
18.24%
1.64%
11.62%
1.36%
9.35%
10.29%
14.01%
14.01%
Other Income
36.16
48.22
-25.01%
24.16
56.56
-57.28%
33.29
61.39
-45.77%
106.41
97.69
8.93%
Interest
1.74
1.65
5.45%
1.84
1.64
12.20%
1.79
1.63
9.82%
0.82
0.60
36.67%
Depreciation
169.66
134.13
26.49%
143.19
134.25
6.66%
135.90
126.40
7.52%
135.05
120.31
12.25%
PBT
298.63
-53.22
-
155.00
-47.17
-
24.67
147.72
-83.30%
178.91
403.32
-55.64%
Tax
58.82
-19.26
-
47.55
-18.82
-
8.04
49.94
-83.90%
76.15
169.73
-55.13%
PAT
239.81
-33.96
-
107.45
-28.35
-
16.63
97.78
-82.99%
102.76
233.59
-56.01%
PATM
10.08%
-1.63%
4.52%
-1.20%
1.20%
4.69%
7.11%
7.11%
EPS
1.28
-0.18
-
0.57
-0.15
-
0.09
0.52
-82.69%
28.29
28.29
0.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
8,070.17
8,471.84
11,499.32
9,509.45
7,543.04
6,816.96
7,382.81
Net Sales Growth
-13.24%
-26.33%
20.93%
26.07%
10.65%
-7.66%
 
Cost Of Goods Sold
5,470.01
1,337.25
1,914.60
1,512.74
1,085.20
1,095.42
1,034.49
Gross Profit
2,600.16
7,134.59
9,584.72
7,996.71
6,457.84
5,721.54
6,348.32
GP Margin
32.22%
84.22%
83.35%
84.09%
85.61%
83.93%
85.99%
Total Expenditure
7,022.99
7,983.96
8,612.46
8,114.99
6,463.39
5,857.50
5,510.40
Power & Fuel Cost
-
2,596.34
2,549.98
2,373.93
2,057.38
1,752.42
1,704.87
% Of Sales
-
30.65%
22.18%
24.96%
27.28%
25.71%
23.09%
Employee Cost
-
1,994.07
2,072.28
2,261.20
1,537.44
1,398.33
1,377.91
% Of Sales
-
23.54%
18.02%
23.78%
20.38%
20.51%
18.66%
Manufacturing Exp.
-
829.47
850.24
772.84
679.45
683.80
751.85
% Of Sales
-
9.79%
7.39%
8.13%
9.01%
10.03%
10.18%
General & Admin Exp.
-
706.10
660.20
644.80
417.14
337.98
324.47
% Of Sales
-
8.33%
5.74%
6.78%
5.53%
4.96%
4.39%
Selling & Distn. Exp.
-
267.03
289.47
294.58
293.96
279.64
221.57
% Of Sales
-
3.15%
2.52%
3.10%
3.90%
4.10%
3.00%
Miscellaneous Exp.
-
253.70
275.69
254.90
392.82
309.91
95.24
% Of Sales
-
2.99%
2.40%
2.68%
5.21%
4.55%
1.29%
EBITDA
1,047.18
487.88
2,886.86
1,394.46
1,079.65
959.46
1,872.41
EBITDA Margin
12.98%
5.76%
25.10%
14.66%
14.31%
14.07%
25.36%
Other Income
200.02
273.93
331.54
302.64
408.27
605.13
673.07
Interest
6.19
5.74
2.38
1.95
2.69
3.27
166.75
Depreciation
583.80
529.83
476.10
480.40
480.36
426.12
413.66
PBT
657.21
226.24
2,739.92
1,214.75
1,004.87
1,135.20
1,965.07
Tax
190.56
88.01
1,007.52
696.42
296.19
401.54
791.59
Tax Rate
29.00%
38.90%
36.77%
34.16%
30.70%
33.78%
37.45%
PAT
466.65
138.23
1,732.40
1,342.41
668.53
787.11
1,321.90
PAT before Minority Interest
466.65
138.23
1,732.40
1,342.41
668.53
787.11
1,321.90
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.78%
1.63%
15.07%
14.12%
8.86%
11.55%
17.91%
PAT Growth
73.44%
-92.02%
29.05%
100.80%
-15.07%
-40.46%
 
EPS
2.54
0.75
9.43
7.31
3.64
4.29
7.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
9,986.50
10,484.94
10,503.95
10,205.15
13,194.92
12,797.42
Share Capital
932.81
932.81
966.46
966.46
1,288.62
1,288.62
Total Reserves
9,053.69
9,552.13
9,537.49
9,238.69
11,906.30
11,508.80
Non-Current Liabilities
1,841.53
1,757.33
1,668.06
1,643.93
1,533.49
1,413.33
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
628.80
530.93
436.09
328.11
301.12
242.76
Current Liabilities
2,720.02
2,905.12
2,440.93
2,651.93
1,981.95
1,967.05
Trade Payables
772.93
1,285.77
961.74
844.46
639.56
440.18
Other Current Liabilities
1,756.34
1,387.05
1,058.32
1,639.31
1,255.24
1,340.65
Short Term Borrowings
12.31
66.79
44.99
51.09
0.00
0.00
Short Term Provisions
178.44
165.51
375.88
117.07
87.15
186.22
Total Liabilities
14,548.05
15,147.39
14,612.94
14,501.01
16,710.36
16,177.80
Net Block
7,484.77
7,285.78
7,139.46
7,144.43
6,595.68
6,645.42
Gross Block
9,816.01
9,115.42
8,502.17
8,048.87
7,021.02
15,284.70
Accumulated Depreciation
2,331.24
1,829.64
1,362.71
904.44
425.34
8,639.28
Non Current Assets
9,990.25
9,546.69
9,103.46
8,845.22
9,366.71
8,464.76
Capital Work in Progress
1,426.70
882.71
915.22
566.00
687.70
550.01
Non Current Investment
275.68
176.21
116.75
38.91
944.53
0.03
Long Term Loans & Adv.
784.81
804.98
770.20
1,063.76
1,097.45
1,221.85
Other Non Current Assets
18.29
397.01
161.83
32.12
41.35
47.45
Current Assets
4,557.80
5,600.70
5,509.48
5,655.79
7,343.65
7,713.04
Current Investments
55.01
80.81
592.96
1,221.13
66.00
950.00
Inventories
1,696.90
1,210.01
1,194.08
1,155.93
1,055.01
1,165.56
Sundry Debtors
140.09
240.52
258.13
184.25
235.21
120.82
Cash & Bank
1,980.53
3,496.35
2,768.95
2,287.23
5,103.15
4,628.79
Other Current Assets
685.27
163.66
141.65
150.37
884.28
847.87
Short Term Loans & Adv.
508.93
409.35
553.71
656.88
640.05
291.66
Net Current Assets
1,837.78
2,695.58
3,068.55
3,003.86
5,361.70
5,745.99
Total Assets
14,548.05
15,147.39
14,612.94
14,501.01
16,710.36
16,177.80

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-348.56
2,408.85
1,590.33
1,435.94
880.81
PBT
224.24
2,741.21
2,038.61
963.91
1,188.70
Adjustment
319.31
295.01
280.65
197.32
-50.18
Changes in Working Capital
-791.65
393.52
-246.44
493.14
102.07
Cash after chg. in Working capital
-248.10
3,429.74
2,072.82
1,654.37
1,240.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-100.46
-1,020.89
-482.49
-218.43
-359.78
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
872.72
-531.85
-490.16
1,550.34
313.96
Net Fixed Assets
-1,244.58
-580.74
-802.52
-906.15
Net Investments
-75.67
453.98
550.11
-250.32
Others
2,192.97
-405.09
-237.75
2,706.81
Cash from Financing Activity
-677.29
-1,730.75
-1,099.65
-3,615.87
-544.03
Net Cash Inflow / Outflow
-153.13
146.25
0.52
-629.59
650.74
Opening Cash & Equivalents
171.60
25.35
24.83
654.42
3.68
Closing Cash & Equivalent
18.47
171.60
25.35
24.83
654.42

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
53.53
56.20
54.34
52.80
51.20
49.66
ROA
0.93%
11.64%
9.22%
4.28%
4.79%
8.17%
ROE
1.35%
16.51%
12.96%
5.71%
6.06%
10.33%
ROCE
2.26%
25.99%
19.62%
8.25%
9.17%
17.82%
Fixed Asset Turnover
0.90
1.31
1.16
1.07
0.65
0.52
Receivable days
8.20
7.91
8.39
9.51
8.94
5.59
Inventory Days
62.62
38.15
44.59
50.12
55.75
53.91
Payable days
47.66
50.05
43.33
43.61
35.00
29.18
Cash Conversion Cycle
23.16
-3.98
9.65
16.02
29.69
30.32
Total Debt/Equity
0.00
0.01
0.00
0.01
0.00
0.00
Interest Cover
40.41
1152.23
1046.55
359.63
364.50
13.67

News Update:


  • NALCO gets mining lease for Utkal-E coal block
    16th Apr 2021, 13:00 PM

    The initial capacity of Utkal-E coal block is 2 million tonnes per year with a total mineable reserve of approx. 70 million tonnes

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.